Go Pro

Liberty Media Corporation - Liberty Formula One Series A (FWONA) Financials

Liberty Media Corporation - Liberty Formula One Series A logo
$88.19 -0.17 (-0.19%)
Closing price 04:00 PM Eastern
Extended Trading
$88.25 +0.06 (+0.07%)
As of 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Liberty Media Corporation - Liberty Formula One Series A

Annual Income Statements for Liberty Media Corporation - Liberty Formula One Series A

This table shows Liberty Media Corporation - Liberty Formula One Series A's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
- -4,038 1,354 531 106 -1,421 398 1,815 761 -113 -87
Consolidated Net Income / (Loss)
- -3,550 1,890 865 347 -1,391 744 2,029 962 -114 -87
Net Income / (Loss) Continuing Operations
- -3,550 1,786 847 347 -1,391 744 909 73 -114 -87
Total Pre-Tax Income
- -3,550 827 1,041 513 -1,435 789 707 97 -144 -100
Total Operating Income
- -3,578 1,394 1,511 1,470 177 1,977 145 266 -116 -52
Total Gross Profit
- -3,988 4,273 4,459 5,471 4,810 5,943 1,411 3,572 340 382
Total Revenue
- 0.00 7,594 8,040 10,292 9,363 11,400 3,161 3,572 340 382
Operating Revenue
- - 7,594 8,040 10,292 9,363 11,400 3,161 3,572 340 382
Total Cost of Revenue
- 3,988 3,321 3,581 4,821 4,553 5,457 1,750 0.00 0.00 0.00
Total Operating Expenses
- -410 2,879 2,945 4,001 4,633 3,966 1,266 3,306 457 434
Selling, General & Admin Expense
- 612 1,646 1,649 2,232 2,112 2,232 393 659 69 99
Depreciation Expense
- - 824 905 1,061 1,083 1,072 433 406 27 26
Other Operating Expenses / (Income)
- - 409 391 624 434 642 434 2,240 293 308
Impairment Charge
- - - - 0.00 0.00 - 6.00 1.00 67 0.00
Total Other Income / (Expense), net
- 28 -567 -470 -957 -1,612 -1,188 562 -169 -28 -48
Interest Expense
- - 591 606 657 634 642 186 234 29 30
Interest & Investment Income
- 28 -88 40 -315 -402 -451 524 44 -3.29 -14
Other Income / (Expense), net
- - 8.00 78 15 -576 -95 205 21 4.56 -5.37
Income Tax Expense
- - -1,063 176 166 -44 45 -202 24 -30 -13
Net Income / (Loss) Attributable to Noncontrolling Interest
- 488 536 334 241 30 346 227 201 -1.32 -0.17
Basic Earnings per Share
- - - - $1.50 - $1.79 - - ($3.69) ($2.85)
Weighted Average Basic Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M - 91.93M
Diluted Earnings per Share
- $1.77 - - $1.48 - $1.78 - - ($3.69) ($2.85)
Weighted Average Diluted Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M - 91.93M
Weighted Average Basic & Diluted Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M - 91.93M

Quarterly Income Statements for Liberty Media Corporation - Liberty Formula One Series A

This table shows Liberty Media Corporation - Liberty Formula One Series A's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-415 908 203 457 15 4,477 -29 204 -56 1,702 -294
Consolidated Net Income / (Loss)
-415 1,022 245 507 15 3,973 -29 204 -56 1,702 -294
Net Income / (Loss) Continuing Operations
456 -738 4.00 158 15 990 -29 204 -56 1,731 -294
Total Pre-Tax Income
-1,230 858 7.00 193 19 996 -37 228 -71 1,870 -376
Total Operating Income
-1,230 633 93 57 -15 1,333 -17 273 -17 1,727 -17
Total Gross Profit
-1,230 1,814 282 255 64 4,306 5.51 474 62 5,214 12
Total Revenue
0.00 -2,228 587 988 64 2,078 47 1,341 62 2,694 64
Operating Revenue
- - 587 988 64 - 47 1,341 62 - 64
Total Cost of Revenue
1,230 -4,042 305 733 0.00 -2,228 42 867 0.00 -2,520 52
Operating Cost of Revenue
1,230 - 305 733 - - 42 867 - - 52
Total Operating Expenses
0.00 1,181 180 187 79 2,993 23 198 79 3,490 29
Selling, General & Admin Expense
- - 93 98 16 - 16 118 23 - 22
Depreciation Expense
- - 86 89 6.97 - 6.52 80 6.53 - 6.52
Total Other Income / (Expense), net
0.00 225 -86 136 34 -337 -20 -45 -55 143 -359
Interest Expense
- - 62 60 7.44 - 7.33 57 7.39 - 7.56
Interest & Investment Income
- - -21 87 40 - -12 -129 -47 - -349
Other Income / (Expense), net
- - -3.00 109 1.50 - -1.02 141 -0.62 - -2.03
Income Tax Expense
- - 3.00 35 4.16 - -7.71 24 -16 - -81
Basic Earnings per Share
- - - - - - ($0.32) - - - ($3.20)
Weighted Average Basic Shares Outstanding
652.83M 652.95M 653.45M 654.64M - 341.10M - 341.93M 0.00 250.47M 92.00M
Diluted Earnings per Share
- - - - - - ($0.32) - - - ($3.20)
Weighted Average Diluted Shares Outstanding
652.83M 652.95M 653.45M 654.64M - 341.10M - 341.93M 0.00 250.47M 92.00M
Weighted Average Basic & Diluted Shares Outstanding
652.83M 652.95M 653.45M 654.64M - 341.10M - 341.93M 0.00 250.47M 92.00M

Annual Cash Flow Statements for Liberty Media Corporation - Liberty Formula One Series A

This table details how cash moves in and out of Liberty Media Corporation - Liberty Formula One Series A's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
- 361 471 -595 854 1,571 47 -648 -248 105 136
Net Cash From Operating Activities
- 2,171 1,732 2,156 2,313 1,730 2,437 578 651 -25 -29
Net Cash From Continuing Operating Activities
- 2,171 1,732 2,155 2,313 1,730 2,437 578 651 -25 -29
Net Income / (Loss) Continuing Operations
- 924 1,890 865 347 -1,391 744 909 73 -114 -87
Consolidated Net Income / (Loss)
- 924 1,890 865 347 -1,391 744 2,029 962 -114 -87
Depreciation Expense
- 354 824 905 1,061 1,083 1,072 433 406 27 26
Non-Cash Adjustments To Reconcile Net Income
- 580 263 285 679 2,201 861 -720 -7.00 111 40
Changes in Operating Assets and Liabilities, net
- 302 -1,261 101 217 -180 -256 -44 179 -50 -8.90
Net Cash From Investing Activities
- -1,264 -3,137 -370 314 -736 -689 447 -545 -98 -3.48
Net Cash From Continuing Investing Activities
- -1,264 -3,137 -370 314 -736 -689 447 -545 -98 -3.48
Acquisitions
- 0.00 -1,754 -2.00 313 -300 -14 0.00 0.00 -205 0.00
Purchase of Investments
- -1,042 -862 -414 -29 -113 -252 -57 -173 -0.25 -3.33
Sale and/or Maturity of Investments
- 273 0.00 64 23 105 40 37 0.00 108 0.19
Other Investing Activities, net
- 11 -25 -14 75 11 -406 675 -21 -0.33 -0.34
Net Cash From Financing Activities
- -546 1,876 -2,380 -1,773 574 -1,698 -1,437 -605 228 168
Net Cash From Continuing Financing Activities
- -546 1,876 -2,380 -1,773 574 -1,698 -1,437 -605 228 168
Repayment of Debt
- -1,746 -5,155 -4,028 -4,912 -3,021 -6,394 -4,728 -74 -73 0.21
Other Financing Activities, net
- -58 -135 - 0.00 - -154 618 -561 301 168
Effect of Exchange Rate Changes
- - - -1.00 - 3.00 -3.00 0.00 1.00 -0.51 1.16

Quarterly Cash Flow Statements for Liberty Media Corporation - Liberty Formula One Series A

This table details how cash moves in and out of Liberty Media Corporation - Liberty Formula One Series A's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
129 -92 -337 418 952 -51 -19 318 -1,860 170 -21
Net Cash From Operating Activities
-618 71 131 263 182 9.93 -16 221 173 -0.55 -8.62
Net Cash From Continuing Operating Activities
-618 71 131 263 182 9.93 -16 221 173 -0.55 -8.62
Net Income / (Loss) Continuing Operations
-314 32 4.00 158 132 -171 -29 192 13 178 -294
Consolidated Net Income / (Loss)
443 164 245 507 -2,870 -171 -29 204 13 178 -294
Depreciation Expense
-226 115 86 89 88 6.52 6.52 80 118 6.53 6.52
Amortization Expense
- - - - - - 0.67 - - - 0.94
Non-Cash Adjustments To Reconcile Net Income
-240 83 31 -111 -25 208 17 41 78 -255 357
Changes in Operating Assets and Liabilities, net
162 -159 10 127 -13 -34 -11 -92 -36 70 -79
Net Cash From Investing Activities
286 -120 -296 96 28 -0.04 -0.60 60 -3,018 0.07 0.26
Net Cash From Continuing Investing Activities
286 -120 -296 96 28 -0.04 -0.60 60 -3,018 0.07 0.26
Other Investing Activities, net
- -1.00 -63 2.00 49 -0.04 -0.60 -3.00 1.00 -0.13 0.26
Net Cash From Financing Activities
498 -329 -9.00 15 937 -60 -1.97 21 982 170 -13
Net Cash From Continuing Financing Activities
498 -329 -9.00 15 937 -60 -1.97 21 982 170 -13
Repayment of Debt
1,598 906 -9.00 5.00 -636 -59 0.03 21 -766 -1.44 -7.80
Other Financing Activities, net
- -100 - - - -1.22 -1.99 - - 171 -4.98
Effect of Exchange Rate Changes
-2.00 1.00 0.00 -8.00 9.00 -0.88 0.23 5.00 3.00 0.12 0.08

Annual Balance Sheets for Liberty Media Corporation - Liberty Formula One Series A

This table presents Liberty Media Corporation - Liberty Formula One Series A's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
29,798 - 41,996 40,828 44,189 44,004 44,351 42,464 41,327 1,585 1,889
Total Current Assets
691 - 1,743 1,082 2,405 4,030 4,812 3,851 3,377 472 629
Cash & Equivalents
201 - 1,029 358 1,222 2,831 2,814 2,246 1,713 403 545
Note & Lease Receivable
- - - - - - - - - - 0.00
Accounts Receivable
247 - 358 364 767 823 828 837 123 20 30
Prepaid Expenses
- - - - - - - - - 38 44
Other Current Assets
243 - 356 360 416 376 1,170 768 180 12 9.44
Plant, Property, & Equipment, net
1,879 - 2,541 2,469 2,262 2,239 2,010 2,255 838 0.00 0.00
Total Noncurrent Assets
27,228 - 37,712 37,277 39,522 37,735 37,529 36,358 37,112 1,113 1,259
Long-Term Investments
1,648 - 2,864 1,641 1,625 1,018 945 952 374 604 786
Goodwill
14,345 - 18,383 18,386 19,939 19,218 19,248 19,341 3,956 125 127
Intangible Assets
10,770 - 15,866 15,389 15,945 15,363 14,782 14,254 2,858 142 119
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - 772 234 220
Other Noncurrent Operating Assets
465 - 599 1,861 2,013 2,136 2,554 1,811 612 7.49 7.32
Total Liabilities & Shareholders' Equity
29,798 - 41,996 40,828 44,189 44,004 44,351 42,464 41,327 1,585 1,889
Total Liabilities
11,667 - 19,422 19,130 22,264 24,403 25,514 23,338 21,882 1,762 1,916
Total Current Liabilities
2,813 - 3,979 3,244 3,888 4,490 6,610 5,410 4,743 187 1,897
Short-Term Debt
255 - 768 17 60 743 2,891 1,679 106 0.00 1,667
Accounts Payable
758 - 1,250 1,116 1,621 1,583 1,832 1,856 474 16 12
Accrued Expenses
- - - - - - - - - 35 36
Current Deferred Revenue
1,797 - 1,941 2,079 2,113 2,070 1,790 1,773 247 127 155
Other Current Liabilities
3.00 - 20 32 94 94 97 102 40 9.85 27
Total Noncurrent Liabilities
8,854 - 15,443 15,886 18,376 19,913 18,904 17,928 17,139 1,575 19
Other Noncurrent Operating Liabilities
561 - 779 864 1,047 1,101 987 874 188 18 19
Commitments & Contingencies
0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
18,131 - 22,574 21,698 21,925 19,601 18,262 19,126 19,445 -177 -27
Total Preferred & Common Equity
10,933 - 16,943 16,595 16,295 15,091 14,672 15,963 16,396 -199 -49
Total Common Equity
10,933 - 16,943 16,595 16,295 15,091 14,672 15,963 16,396 -199 -49
Common Stock
3.00 - 3,897 2,989 2,580 2,693 1,959 1,413 1,323 0.00 405
Retained Earnings
10,981 - 13,081 13,644 13,748 12,320 12,718 14,589 15,061 -370 -437
Accumulated Other Comprehensive Income / (Loss)
-51 - -35 -38 -33 78 -5.00 -39 12 -86 -17
Noncontrolling Interest
7,198 - 5,631 5,103 5,630 4,510 3,590 3,163 3,049 22 22

Quarterly Balance Sheets for Liberty Media Corporation - Liberty Formula One Series A

This table presents Liberty Media Corporation - Liberty Formula One Series A's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
41,515 42,405 42,632 13,208 13,285 13,821 1,878 1,884
Total Current Assets
3,625 3,195 3,639 3,679 3,667 4,102 484 670
Cash & Equivalents
2,112 1,666 2,085 3,054 3,147 3,448 376 524
Note & Lease Receivable
- - - - - - 0.00 0.00
Accounts Receivable
808 789 826 122 144 144 45 34
Prepaid Expenses
- - - - - - 57 92
Other Current Assets
705 740 728 503 376 510 6.32 20
Plant, Property, & Equipment, net
2,005 2,129 2,123 827 825 828 0.00 0.00
Total Noncurrent Assets
35,885 37,081 36,870 8,702 8,793 8,891 1,394 1,214
Long-Term Investments
1,145 1,996 1,983 483 510 622 848 672
Goodwill
19,165 19,399 19,400 4,192 4,134 4,135 127 128
Intangible Assets
13,783 13,731 13,670 2,757 2,632 2,570 123 112
Noncurrent Deferred & Refundable Income Taxes
- - - - 788 790 288 295
Other Noncurrent Operating Assets
1,792 1,955 1,817 1,270 729 774 8.51 7.36
Total Liabilities & Shareholders' Equity
41,515 42,405 42,632 13,208 13,285 13,821 1,878 1,884
Total Liabilities
22,276 22,760 22,425 5,749 6,226 6,458 2,265 2,180
Total Current Liabilities
4,676 4,866 4,472 1,273 1,446 3,103 2,096 2,160
Short-Term Debt
827 1,185 685 76 30 1,803 1,873 1,819
Accounts Payable
1,715 1,621 1,768 404 330 470 9.57 8.55
Accrued Expenses
- - - - - - 42 40
Current Deferred Revenue
2,024 1,826 1,840 756 1,009 780 169 223
Other Current Liabilities
110 234 179 37 77 50 2.21 70
Total Noncurrent Liabilities
17,600 17,894 17,953 4,476 4,780 3,355 169 19
Other Noncurrent Operating Liabilities
724 1,435 1,400 187 246 359 169 19
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
19,239 19,645 20,207 7,459 7,059 7,363 -387 -296
Total Preferred & Common Equity
16,247 16,551 17,060 7,436 7,037 7,341 -409 -318
Total Common Equity
16,247 16,551 17,060 7,436 7,037 7,341 -409 -318
Common Stock
1,304 1,341 1,393 3.00 3.00 3.00 260 403
Retained Earnings
14,953 15,267 15,724 7,520 7,182 7,419 -633 -731
Accumulated Other Comprehensive Income / (Loss)
-10 -57 -57 -87 -148 -81 -36 10
Noncontrolling Interest
2,992 3,094 3,147 23 22 22 22 22

Annual Metrics And Ratios for Liberty Media Corporation - Liberty Formula One Series A

This table displays calculated financial ratios and metrics derived from Liberty Media Corporation - Liberty Formula One Series A's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
334,214,319.00 468,200,308.00 615,140,323.00 609,577,461.00 598,478,392.00 623,369,676.00 613,852,621.00 613,152,643.00 652,827,785.00 0.00 0.00
DEI Adjusted Shares Outstanding
334,214,319.00 468,200,308.00 615,140,323.00 609,577,461.00 598,478,392.00 623,369,676.00 613,852,621.00 613,152,643.00 652,827,785.00 0.00 0.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -8.62 2.20 0.87 0.18 -2.28 0.65 2.96 1.17 0.00 0.00
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 5.87% 28.01% -9.03% 21.76% -72.27% 13.00% 0.00% 12.18%
EBITDA Growth
-100.00% 0.00% 169.78% 11.20% 2.49% -72.56% 323.68% -73.64% -11.49% 0.00% 63.24%
EBIT Growth
-100.00% 0.00% 139.18% 13.34% -6.55% -126.87% 571.68% -81.40% -18.00% 0.00% 48.89%
NOPAT Growth
-100.00% 0.00% 227.20% -60.59% -20.80% -87.54% 1,404.64% -90.00% 7.38% 0.00% 55.51%
Net Income Growth
0.00% 0.00% 153.24% -54.23% -59.88% -500.86% 153.49% 172.72% -52.59% 0.00% 23.62%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.76%
Operating Cash Flow Growth
0.00% 0.00% -20.22% 24.48% 7.28% -25.21% 40.87% -76.28% 12.63% 0.00% -16.76%
Free Cash Flow Firm Growth
-67.52% 6,542.57% -242.55% 102.73% -158.82% 416.69% -7.99% -6.01% 1,782.70% 0.00% 0.00%
Invested Capital Growth
-1.32% -100.00% 0.00% 1.39% 4.43% -3.97% 1.47% -3.29% -74.23% 0.00% -17.51%
Revenue Q/Q Growth
0.00% 0.00% 339.86% 5.87% -24.88% 27.16% -23.29% -74.18% 3,261.06% 0.00% 0.00%
EBITDA Q/Q Growth
-100.00% 0.00% 123.04% 50.45% -66.29% 169.62% -50.62% -76.11% 138.22% 0.00% 0.00%
EBIT Q/Q Growth
-100.00% 0.00% 113.43% 107.44% -77.37% 52.04% -61.76% -84.25% 116.43% 0.00% 0.00%
NOPAT Q/Q Growth
-100.00% 0.00% 143.61% 63.91% -84.84% 121.27% -62.12% -88.16% 116.37% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 120.21% -19.31% -93.35% 38.83% -79.75% 64.42% 70.27% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -5.56% 5.02% 0.96% 8.19% 3.83% -76.92% 211.86% 0.00% -55.23%
Free Cash Flow Firm Q/Q Growth
-77.58% 3,524.28% -86.27% 436.21% -110.88% 2,291.21% -72.87% -41.93% 14,143.24% 0.00% 0.00%
Invested Capital Q/Q Growth
-0.75% -100.00% 4.36% 2.51% 0.18% -1.97% -0.07% -1.45% -73.49% 0.00% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 56.27% 55.46% 53.16% 51.37% 52.13% 44.64% 100.00% 100.00% 100.00%
EBITDA Margin
0.00% 0.00% 29.52% 31.01% 24.83% 7.49% 26.05% 24.77% 19.40% -24.75% -8.11%
Operating Margin
0.00% 0.00% 18.36% 18.79% 14.28% 1.89% 17.34% 4.59% 7.45% -34.15% -13.54%
EBIT Margin
0.00% 0.00% 18.46% 19.76% 14.43% -4.26% 16.51% 11.07% 8.03% -32.81% -14.95%
Profit (Net Income) Margin
0.00% 0.00% 24.89% 10.76% 3.37% -14.86% 6.53% 64.19% 26.93% -33.51% -22.81%
Tax Burden Percent
0.00% 100.00% 228.54% 83.09% 67.64% 96.93% 94.30% 286.99% 991.75% 79.16% 86.94%
Interest Burden Percent
0.00% 99.22% 58.99% 65.51% 34.55% 359.65% 41.92% 202.00% 33.80% 129.01% 175.54%
Effective Tax Rate
0.00% 0.00% -128.54% 16.91% 32.36% 0.00% 5.70% -28.57% 24.74% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 19.52% 3.82% 2.94% 0.37% 5.58% 0.56% 0.98% -21.83% -10.64%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -6.24% 0.18% -2.45% -11.19% -2.31% 13.60% 65.02% -27.77% -22.16%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -2.78% 0.09% -1.35% -7.07% -1.71% 10.13% 4.01% 86.24% 95.96%
Return on Equity (ROE)
0.00% -39.16% 16.74% 3.91% 1.59% -6.70% 3.87% 10.69% 4.99% 64.41% 85.32%
Cash Return on Invested Capital (CROIC)
1.33% 178.37% -180.48% 2.45% -1.40% 4.42% 4.12% 3.91% 119.02% 0.00% 8.54%
Operating Return on Assets (OROA)
0.00% 0.00% 6.68% 3.84% 3.49% -0.90% 4.26% 0.81% 0.69% -7.05% -3.29%
Return on Assets (ROA)
0.00% 0.00% 9.00% 2.09% 0.82% -3.15% 1.68% 4.67% 2.30% -7.20% -5.02%
Return on Common Equity (ROCE)
0.00% -23.61% 12.57% 2.96% 1.20% -5.06% 3.00% 8.63% 4.18% 72.45% 103.72%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.00 -2,505 3,186 1,256 994 124 1,864 186 200 -81 -36
NOPAT Margin
0.00% 0.00% 41.95% 15.62% 9.66% 1.32% 16.35% 5.90% 5.60% -23.90% -9.48%
Net Nonoperating Expense Percent (NNEP)
0.00% 41.55% 25.76% 3.64% 5.39% 11.56% 7.89% -13.04% -64.04% 5.94% 11.51%
Return On Investment Capital (ROIC_SIMPLE)
0.00% 0.00% 8.72% 3.58% 2.66% 0.33% 5.06% 0.52% 0.85% -5.90% -2.21%
Cost of Revenue to Revenue
0.00% 0.00% 43.73% 44.54% 46.84% 48.63% 47.87% 55.36% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 21.68% 20.51% 21.69% 22.56% 19.58% 12.43% 18.45% 20.27% 25.95%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 37.91% 36.63% 38.87% 49.48% 34.79% 40.05% 92.55% 134.15% 113.54%
Earnings before Interest and Taxes (EBIT)
0.00 -3,578 1,402 1,589 1,485 -399 1,882 350 287 -112 -57
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
0.00 -3,213 2,242 2,493 2,555 701 2,970 783 693 -84 -31
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.20 0.00 1.19 1.09 1.61 1.57 2.18 2.00 2.31 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.95 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 2.65 2.25 2.55 2.53 2.81 10.12 10.60 0.00 19.62
Price to Earnings (P/E)
0.00 0.00 14.87 34.12 247.18 0.00 80.43 17.62 49.74 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 6.73% 2.93% 0.40% 0.00% 1.24% 5.68% 2.01% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.09 0.00 1.10 1.05 1.29 1.26 1.52 1.49 5.13 0.00 25.52
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 4.72 4.30 4.32 4.46 4.47 15.37 12.05 0.00 20.55
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 15.98 13.88 17.40 59.59 17.17 62.03 62.10 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 25.55 21.78 29.94 0.00 27.10 138.78 149.95 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 11.24 27.56 44.71 337.14 27.36 260.54 214.98 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 6.76 20.68 16.05 19.22 24.15 20.93 84.04 66.11 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
81.50 0.71 0.00 43.07 0.00 27.91 37.04 37.52 1.77 0.00 270.04
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.38 0.00 0.62 0.62 0.71 0.89 0.99 0.87 0.22 -8.79 -61.42
Long-Term Debt to Equity
0.37 0.00 0.58 0.62 0.70 0.85 0.83 0.78 0.21 -8.79 0.00
Financial Leverage
0.22 0.28 0.45 0.48 0.55 0.63 0.74 0.74 0.06 -3.11 -4.33
Leverage Ratio
1.57 1.64 1.86 1.87 1.95 2.12 2.30 2.29 2.17 -8.95 -17.01
Compound Leverage Factor
0.00 1.63 1.10 1.23 0.67 7.64 0.96 4.62 0.73 -11.54 -29.85
Debt to Total Capital
27.51% 0.00% 38.20% 38.16% 41.38% 47.07% 49.67% 46.51% 17.84% 112.84% 101.66%
Short-Term Debt to Total Capital
1.02% 0.00% 2.10% 0.05% 0.16% 2.01% 7.72% 4.70% 0.45% 0.00% 101.66%
Long-Term Debt to Total Capital
26.49% 0.00% 36.10% 38.11% 41.22% 45.06% 41.95% 41.82% 17.39% 112.84% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
28.78% 0.00% 15.42% 14.54% 15.05% 12.18% 11.13% 8.85% 12.88% 1.60% 1.34%
Common Equity to Total Capital
43.71% 0.00% 46.38% 47.30% 43.57% 40.75% 39.20% 44.64% 69.28% -14.44% -2.99%
Debt to EBITDA
0.00 0.00 6.22 5.37 6.06 24.86 6.26 21.24 6.09 -18.47 -53.80
Net Debt to EBITDA
0.00 0.00 4.49 4.57 4.94 19.37 4.99 17.16 3.08 -6.53 -10.80
Long-Term Debt to EBITDA
0.00 0.00 5.88 5.36 6.03 23.80 5.29 19.10 5.94 -18.47 0.00
Debt to NOPAT
0.00 0.00 4.38 10.66 15.56 140.67 9.97 89.21 21.10 -19.12 -46.02
Net Debt to NOPAT
0.00 0.00 3.16 9.07 12.70 109.60 7.96 72.06 10.67 -6.76 -9.24
Long-Term Debt to NOPAT
0.00 0.00 4.14 10.65 15.50 134.67 8.42 80.21 20.57 -19.12 0.00
Altman Z-Score
1.11 0.00 1.29 1.30 1.45 1.14 1.50 1.36 1.62 0.00 1.32
Noncontrolling Interest Sharing Ratio
41.71% 39.70% 24.94% 24.25% 24.60% 24.42% 22.57% 19.30% 16.11% -12.48% -21.57%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.25 0.00 0.44 0.33 0.62 0.90 0.73 0.71 0.71 2.52 0.33
Quick Ratio
0.16 0.00 0.35 0.22 0.51 0.81 0.55 0.57 0.39 2.25 0.30
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
311 20,658 -29,449 804 -473 1,497 1,377 1,294 24,370 0.00 29
Operating Cash Flow to CapEx
0.00% 429.05% 349.19% 53,900.00% 3,401.47% 394.08% 4,275.44% 277.88% 185.47% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -49.83 1.33 -0.72 2.36 2.15 6.96 104.15 0.00 0.98
Operating Cash Flow to Interest Expense
0.00 0.00 2.93 3.56 3.52 2.73 3.80 3.11 2.78 -0.87 -1.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 2.09 3.55 3.42 2.04 3.71 1.99 1.28 -0.87 -1.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.36 0.19 0.24 0.21 0.26 0.07 0.09 0.21 0.22
Accounts Receivable Turnover
0.00 0.00 0.00 22.27 18.20 11.78 13.81 3.80 7.44 16.98 15.15
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 3.21 4.35 4.16 5.37 1.48 2.31 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 3.03 3.52 2.84 3.20 0.95 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 16.39 20.06 30.99 26.43 96.13 49.05 21.50 24.09
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 120.58 103.61 128.43 114.21 384.61 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 -104.19 -83.55 -97.44 -87.78 -288.48 49.05 21.50 24.09
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23,163 0.00 32,635 33,087 34,554 33,181 33,668 32,560 8,390 373 308
Invested Capital Turnover
0.00 0.00 0.47 0.24 0.30 0.28 0.34 0.10 0.17 0.91 1.12
Increase / (Decrease) in Invested Capital
-311 -23,163 32,635 452 1,467 -1,373 487 -1,108 -24,170 0.00 -65
Enterprise Value (EV)
25,348 14,678 35,819 34,609 44,460 41,772 51,008 48,573 43,036 0.00 7,849
Market Capitalization
13,118 14,678 20,127 18,117 26,201 23,682 32,012 31,976 37,851 0.00 7,492
Book Value per Share
$32.71 $0.00 $27.54 $27.22 $27.23 $24.21 $23.90 $26.03 $25.12 $0.00 ($0.53)
Tangible Book Value per Share
($42.43) $0.00 ($28.13) ($28.18) ($32.73) ($31.27) ($31.54) ($28.76) $14.68 $0.00 ($3.21)
Total Capital
25,012 0.00 36,528 35,086 37,401 37,030 37,427 35,758 23,668 1,379 1,639
Total Debt
6,881 0.00 13,954 13,388 15,476 17,429 18,590 16,632 4,223 1,556 1,667
Total Long-Term Debt
6,626 0.00 13,186 13,371 15,416 16,686 15,699 14,953 4,117 1,556 0.00
Net Debt
5,032 0.00 10,061 11,389 12,629 13,580 14,831 13,434 2,136 550 335
Capital Expenditures (CapEx)
0.00 506 496 4.00 68 439 57 208 351 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,068 0.00 -2,497 -2,503 -2,645 -2,548 -1,721 -2,126 -2,973 -118 -146
Debt-free Net Working Capital (DFNWC)
-1,867 0.00 -1,468 -2,145 -1,423 283 1,093 120 -1,260 285 399
Net Working Capital (NWC)
-2,122 0.00 -2,236 -2,162 -1,483 -460 -1,798 -1,559 -1,366 285 -1,267
Net Nonoperating Expense (NNE)
0.00 1,045 1,296 391 647 1,515 1,120 -1,843 -762 33 51
Net Nonoperating Obligations (NNO)
5,032 0.00 10,061 11,389 12,629 13,580 14,831 13,434 -11,055 550 335
Total Depreciation and Amortization (D&A)
0.00 365 840 904 1,070 1,100 1,088 433 406 27 26
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% -32.88% -31.13% -25.70% -27.21% -15.10% -67.26% -83.23% -34.59% -38.28%
Debt-free Net Working Capital to Revenue
0.00% 0.00% -19.33% -26.68% -13.83% 3.02% 9.59% 3.80% -35.27% 83.67% 104.54%
Net Working Capital to Revenue
0.00% 0.00% -29.44% -26.89% -14.41% -4.91% -15.77% -49.32% -38.24% 83.67% -331.79%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.79 $3.94 $2.54 $0.00 ($2.85)
Adjusted Weighted Average Basic Shares Outstanding
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 0.00 91.93M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $1.46 ($1.33) ($6.90) $1.78 $3.66 $2.42 $0.00 ($2.85)
Adjusted Weighted Average Diluted Shares Outstanding
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 0.00 91.93M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 0.00 91.93M
Normalized Net Operating Profit after Tax (NOPAT)
0.00 -3,220 976 1,256 1,051 827 1,883 106 201 -34 -36
Normalized NOPAT Margin
0.00% 0.00% 12.85% 15.62% 10.21% 8.83% 16.52% 3.34% 5.63% -10.12% -9.48%
Pre Tax Income Margin
0.00% 0.00% 10.89% 12.95% 4.98% -15.33% 6.92% 22.37% 2.72% -42.33% -26.24%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 2.37 2.62 2.26 -0.63 2.93 1.88 1.23 -3.84 -1.93
NOPAT to Interest Expense
0.00 0.00 5.39 2.07 1.51 0.20 2.90 1.00 0.86 -2.80 -1.23
EBIT Less CapEx to Interest Expense
0.00 0.00 1.53 2.62 2.16 -1.32 2.84 0.76 -0.27 -3.84 -1.93
NOPAT Less CapEx to Interest Expense
0.00 0.00 4.55 2.07 1.41 -0.50 2.82 -0.12 -0.64 -2.80 -1.23
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% -0.45% 3.17% 6.82% 19.60% -4.60% 7.80% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -47.61% 77.72% 212.60% 769.45% -139.25% 287.10% 1.82% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Liberty Media Corporation - Liberty Formula One Series A

This table displays calculated financial ratios and metrics derived from Liberty Media Corporation - Liberty Formula One Series A's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
561,132,555.00 652,827,785.00 652,827,785.00 653,445,026.00 0.00 340,444,362.00 0.00 341,287,728.00 0.00 341,956,843.00 91,931,669.00
DEI Adjusted Shares Outstanding
561,132,555.00 652,827,785.00 652,827,785.00 653,445,026.00 0.00 340,444,362.00 0.00 341,287,728.00 0.00 341,956,843.00 91,931,669.00
DEI Earnings Per Adjusted Shares Outstanding
-0.74 1.39 0.31 0.70 0.00 13.15 0.00 0.60 0.00 4.98 -3.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-100.00% 62.32% -77.03% -69.54% 0.00% 193.27% 0.00% 35.73% -3.78% 29.64% 35.19%
EBITDA Growth
-260.88% 142.09% -70.86% -72.28% 0.00% 90.11% 0.00% 93.73% -80.46% 29.75% -1.34%
EBIT Growth
-293.09% 144.58% -73.84% -74.96% 0.00% 110.58% 0.00% 149.40% -33.91% 29.56% -2.27%
NOPAT Growth
-321.13% 165.53% -69.34% -89.19% 0.00% 110.58% 0.00% 423.46% -3.09% 29.56% 3.43%
Net Income Growth
-195.62% 63.52% 371.15% 67.33% 0.00% 288.75% 0.00% -59.76% -464.73% -57.16% -897.89%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -900.00%
Operating Cash Flow Growth
-219.08% 106.11% -80.18% -51.02% 0.00% -112.68% 0.00% -15.97% 0.00% 1,466.67% 47.64%
Free Cash Flow Firm Growth
-48.92% 17,366.90% -29.75% 10.53% 0.00% -92.96% 0.00% 1,665.72% 0.00% -259.89% 0.00%
Invested Capital Growth
-4.22% -74.23% -2.58% -3.93% 0.00% -4.91% 0.00% -74.04% 0.00% 56.62% 0.00%
Revenue Q/Q Growth
-100.00% 0.00% 126.35% 68.31% 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-258.26% 151.37% -76.47% 44.89% 0.00% 228.34% 0.00% 1,104.88% 0.00% 249.03% 0.00%
EBIT Q/Q Growth
-285.52% 151.46% -85.78% 84.44% 0.00% 211.45% 0.00% 1,250.00% 0.00% 227.36% 0.00%
NOPAT Q/Q Growth
-299.40% 173.52% -91.60% -12.19% 0.00% 259.22% 0.00% 620.82% 0.00% 281.94% 0.00%
Net Income Q/Q Growth
-236.96% 346.27% -76.03% 106.94% 0.00% 155.18% 0.00% 3,980.00% 0.00% 225.52% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-215.08% 111.49% 84.51% 100.76% 0.00% -104.95% -265.77% -43.48% 0.00% -28.90% -1,461.23%
Free Cash Flow Firm Q/Q Growth
-55.39% 4,553.47% -96.43% 49.04% 0.00% -92.25% 0.00% -0.40% 0.00% 48.90% 0.00%
Invested Capital Q/Q Growth
-2.45% -73.49% 274.55% -0.82% 0.00% -3.73% 0.00% 1.58% 0.00% -2.37% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 48.04% 25.81% 100.00% 207.22% 11.71% 35.35% 100.00% 193.54% 18.79%
EBITDA Margin
0.00% 0.00% 29.98% 25.81% -9.40% 68.43% -23.61% 36.84% -17.62% 68.49% -17.70%
Operating Margin
0.00% 0.00% 15.84% 5.77% -22.61% 64.15% -36.72% 20.36% -27.20% 64.11% -26.23%
EBIT Margin
0.00% 0.00% 15.33% 16.80% -20.27% 64.15% -38.89% 30.87% -28.20% 64.11% -29.42%
Profit (Net Income) Margin
0.00% 0.00% 41.74% 51.32% 23.82% 191.19% -62.64% 15.21% -90.29% 63.18% -462.34%
Tax Burden Percent
33.74% 119.11% 3,500.00% 262.69% 78.61% 398.90% 79.26% 89.47% 78.13% 91.02% 78.31%
Interest Burden Percent
100.00% 135.55% 7.78% 116.27% -149.52% 74.72% 203.19% 55.07% 409.75% 108.28% 2,006.78%
Effective Tax Rate
0.00% 0.00% 42.86% 18.13% 21.39% 0.00% 0.00% 10.53% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.46% 0.00% 0.00% 28.63% 0.00% 3.59% 0.00% 28.07% -44.83%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 1.99% 0.00% 0.00% -23.50% 0.00% 2.90% 0.00% 27.06% -135.61%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 1.28% 0.00% 0.00% 8.98% 0.00% 1.23% 0.00% 8.68% 285.34%
Return on Equity (ROE)
2.95% 0.00% 1.74% 6.88% 0.00% 37.62% 0.00% 4.82% 0.00% 36.75% 240.51%
Cash Return on Invested Capital (CROIC)
0.53% 119.02% 3.36% 3.02% 0.00% 7.49% 0.00% 118.93% 0.00% -39.54% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.58% 0.00% 0.00% 8.63% 0.00% 4.23% 0.00% 20.23% -6.22%
Return on Assets (ROA)
0.00% 0.00% 1.58% 0.00% 0.00% 25.71% 0.00% 2.08% 0.00% 19.94% -97.79%
Return on Common Equity (ROCE)
2.44% 0.00% 1.46% 5.81% 0.00% 33.26% 0.00% 4.26% 0.00% 35.05% 258.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-861 633 53 47 -11 1,333 -12 244 -12 1,727 -12
NOPAT Margin
0.00% 0.00% 9.05% 4.72% -17.77% 64.15% -25.71% 18.22% -19.04% 64.11% -18.36%
Net Nonoperating Expense Percent (NNEP)
-3.38% -32.70% -1.54% -3.82% 0.00% 52.13% 0.00% 0.69% 13.55% 1.01% 90.79%
Return On Investment Capital (ROIC_SIMPLE)
-2.47% 2.67% 0.15% 0.13% - 13.27% - 2.01% -0.79% 13.43% -0.77%
Cost of Revenue to Revenue
0.00% 0.00% 51.96% 74.19% 0.00% -107.22% 88.29% 64.65% 0.00% -93.54% 81.21%
SG&A Expenses to Revenue
0.00% 0.00% 15.84% 9.92% 24.89% 0.00% 34.57% 8.80% 37.19% 0.00% 34.78%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 30.66% 18.93% 122.61% 144.03% 48.43% 14.77% 127.20% 129.55% 45.02%
Earnings before Interest and Taxes (EBIT)
-1,230 633 90 166 -13 1,333 -18 414 -17 1,727 -19
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1,456 748 176 255 -6.03 1,422 -11 494 -11 1,845 -11
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.95 2.31 2.32 2.46 0.00 4.07 0.00 4.41 0.00 3.94 0.00
Price to Tangible Book Value (P/TBV)
0.00 3.95 0.00 0.00 0.00 138.89 0.00 50.96 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 10.60 23.92 0.00 0.00 7.83 0.00 8.38 0.00 6.82 21.16
Price to Earnings (P/E)
76.45 49.74 40.41 36.40 0.00 0.00 0.00 0.00 0.00 55.07 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.31% 2.01% 2.47% 2.75% 0.00% 0.00% 0.00% 0.00% 0.00% 1.82% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.49 5.13 1.69 1.80 0.00 3.63 0.00 4.10 0.00 2.83 27.80
Enterprise Value to Revenue (EV/Rev)
0.00 12.05 33.20 0.00 0.00 7.94 0.00 8.58 0.00 7.88 22.77
Enterprise Value to EBITDA (EV/EBITDA)
0.00 62.10 200.83 0.00 0.00 41.48 0.00 41.29 0.00 32.48 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 149.95 1,612.76 0.00 0.00 83.56 0.00 70.70 0.00 50.87 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 214.98 224.09 0.00 0.00 144.32 0.00 122.46 0.00 75.25 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 66.11 439.84 0.00 0.00 51.14 0.00 42.24 0.00 38.88 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
275.42 1.77 49.72 58.35 0.00 47.31 0.00 1.42 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.81 0.22 0.79 0.74 0.00 0.42 0.00 0.65 -4.84 0.60 -6.15
Long-Term Debt to Equity
0.77 0.21 0.73 0.71 0.00 0.42 0.00 0.41 0.00 0.60 0.00
Financial Leverage
0.69 0.06 0.64 0.61 0.00 -0.38 0.00 0.42 -1.68 0.32 -2.10
Leverage Ratio
2.21 2.17 2.19 2.15 0.00 2.05 0.00 2.05 -4.85 1.83 -6.37
Compound Leverage Factor
2.21 2.94 0.17 2.51 0.00 1.53 0.00 1.13 -19.88 1.98 -127.85
Debt to Total Capital
44.88% 17.84% 44.01% 42.65% 0.00% 29.79% 0.00% 39.46% 126.05% 37.64% 119.42%
Short-Term Debt to Total Capital
2.37% 0.45% 3.38% 1.94% 0.00% 0.26% 0.00% 14.82% 126.05% 0.38% 119.42%
Long-Term Debt to Total Capital
42.51% 17.39% 40.63% 40.71% 0.00% 29.53% 0.00% 24.63% 0.00% 37.25% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
8.57% 12.88% 8.82% 8.93% 0.00% 0.22% 0.00% 0.18% 1.49% 5.11% 1.44%
Common Equity to Total Capital
46.55% 69.28% 47.17% 48.42% 0.00% 69.99% 0.00% 60.36% -27.54% 57.25% -20.86%
Debt to EBITDA
-8.64 6.09 58.27 -37.57 0.00 4.28 0.00 5.98 0.00 4.69 -57.91
Net Debt to EBITDA
-6.84 3.08 44.45 -27.40 0.00 0.52 0.00 0.91 0.00 3.72 -19.82
Long-Term Debt to EBITDA
-8.18 5.94 53.80 -35.86 0.00 4.24 0.00 3.73 0.00 4.64 0.00
Debt to NOPAT
-12.81 21.10 65.02 -48.03 0.00 14.89 0.00 17.72 0.00 10.87 -50.80
Net Debt to NOPAT
-10.14 10.67 49.60 -35.03 0.00 1.80 0.00 2.69 0.00 8.62 -17.38
Long-Term Debt to NOPAT
-12.13 20.57 60.03 -45.84 0.00 14.76 0.00 11.06 0.00 10.76 0.00
Altman Z-Score
1.23 1.65 1.51 1.61 0.00 4.48 0.00 4.23 0.00 4.04 1.01
Noncontrolling Interest Sharing Ratio
17.51% 0.00% 16.05% 15.55% 0.00% 11.59% 0.00% 11.49% 0.00% 4.61% -7.42%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.78 0.71 0.66 0.81 0.00 2.95 0.00 1.32 0.23 1.46 0.31
Quick Ratio
0.62 0.39 0.50 0.65 0.00 2.42 0.00 1.16 0.20 1.25 0.26
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
533 24,803 886 1,321 0.00 1,745 0.00 23,319 -274 -2,790 -338
Operating Cash Flow to CapEx
0.00% 59.66% 485.19% 2,023.08% 0.00% -7.50% 0.00% 1,004.55% 0.00% 201.64% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 14.29 22.01 0.00 0.00 0.00 409.11 -37.07 0.00 -44.73
Operating Cash Flow to Interest Expense
0.00 0.00 2.11 4.38 0.00 0.00 -2.24 3.88 0.00 0.00 -1.14
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 1.68 4.17 0.00 0.00 -2.24 3.49 0.00 0.00 -1.14
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.09 0.04 0.00 0.00 0.13 0.00 0.14 0.00 0.32 0.21
Accounts Receivable Turnover
0.00 7.44 2.15 0.00 0.00 30.83 0.00 7.97 0.00 39.14 11.82
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 2.31 0.71 0.00 0.00 4.43 0.00 2.62 0.00 5.34 0.00
Accounts Payable Turnover
0.89 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.00 0.00 1.18
Days Sales Outstanding (DSO)
0.00 49.05 169.64 0.00 0.00 11.84 0.00 45.79 0.00 9.32 30.88
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
410.38 0.00 0.00 0.00 0.00 0.00 0.00 2,652.18 0.00 0.00 308.32
Cash Conversion Cycle (CCC)
0.00 49.05 169.64 0.00 0.00 11.84 0.00 -2,606.39 0.00 9.32 -277.44
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
31,645 8,390 31,425 31,167 0.00 7,978 0.00 8,092 262 12,495 327
Invested Capital Turnover
0.00 0.17 0.05 0.00 0.00 0.45 0.00 0.20 0.00 0.44 2.44
Increase / (Decrease) in Invested Capital
-1,394 -24,170 -833 -1,274 0.00 -412 0.00 -23,075 262 4,517 327
Enterprise Value (EV)
47,124 43,036 53,221 56,078 0.00 28,994 0.00 33,160 0.00 35,302 9,075
Market Capitalization
31,726 37,851 38,347 41,971 0.00 28,611 0.00 32,409 0.00 30,564 8,431
Book Value per Share
$28.95 $25.12 $25.33 $26.11 $0.00 $20.65 $0.00 $21.51 $0.00 $22.68 ($3.46)
Tangible Book Value per Share
($29.76) $14.68 ($25.37) ($24.50) $0.00 $0.61 $0.00 $1.86 $0.00 ($12.78) ($6.06)
Total Capital
34,902 23,668 35,087 35,235 0.00 10,043 0.00 12,162 1,486 13,550 1,523
Total Debt
15,663 4,223 15,442 15,028 0.00 2,992 0.00 4,799 1,873 5,100 1,819
Total Long-Term Debt
14,836 4,117 14,257 14,343 0.00 2,966 0.00 2,996 0.00 5,048 0.00
Net Debt
12,406 2,136 11,780 10,960 0.00 361 0.00 729 649 4,045 622
Capital Expenditures (CapEx)
-245 119 27 13 0.00 120 0.00 22 0.00 61 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,336 -2,973 -2,152 -2,233 0.00 -391 0.00 -646 -115 -569 -196
Debt-free Net Working Capital (DFNWC)
-224 -1,260 -486 -148 0.00 2,240 0.00 2,802 261 486 328
Net Working Capital (NWC)
-1,051 -1,366 -1,671 -833 0.00 2,214 0.00 999 -1,612 434 -1,490
Net Nonoperating Expense (NNE)
-446 -389 -192 -460 -27 -2,640 17 40 44 25 282
Net Nonoperating Obligations (NNO)
12,406 -11,055 11,780 10,960 0.00 927 0.00 729 649 4,045 622
Total Depreciation and Amortization (D&A)
-226 115 86 89 6.97 89 7.19 80 6.53 118 7.46
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -83.23% -134.25% 0.00% 0.00% -10.70% 0.00% -16.71% 0.00% -12.70% -49.22%
Debt-free Net Working Capital to Revenue
0.00% -35.27% -30.32% 0.00% 0.00% 61.32% 0.00% 72.48% 0.00% 10.84% 82.38%
Net Working Capital to Revenue
0.00% -38.24% -104.24% 0.00% 0.00% 60.61% 0.00% 25.84% 0.00% 9.68% -373.95%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.94 $0.00 $0.61 $0.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($3.20)
Adjusted Weighted Average Basic Shares Outstanding
652.83M 652.95M 653.45M 654.64M 0.00 341.10M 0.00 341.93M 0.00 250.47M 92.00M
Adjusted Diluted Earnings per Share
$0.89 $0.00 $0.52 $0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($3.20)
Adjusted Weighted Average Diluted Shares Outstanding
652.83M 652.95M 653.45M 654.64M 0.00 341.10M 0.00 341.93M 0.00 250.47M 92.00M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
652.83M 652.95M 653.45M 654.64M 0.00 341.10M 0.00 341.93M 0.00 250.47M 92.00M
Normalized Net Operating Profit after Tax (NOPAT)
-861 443 53 47 -11 933 -12 244 -12 1,209 -12
Normalized NOPAT Margin
0.00% 0.00% 9.05% 4.72% -17.77% 44.90% -25.71% 18.22% -19.04% 44.87% -18.36%
Pre Tax Income Margin
0.00% 0.00% 1.19% 19.53% 30.30% 47.93% -79.02% 17.00% -115.56% 69.41% -590.39%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 1.45 2.77 -1.75 0.00 -2.50 7.26 -2.36 0.00 -2.48
NOPAT to Interest Expense
0.00 0.00 0.86 0.78 -1.53 0.00 -1.65 4.29 -1.59 0.00 -1.55
EBIT Less CapEx to Interest Expense
0.00 0.00 1.02 2.55 0.00 0.00 -2.50 6.88 0.00 0.00 -2.48
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.42 0.56 0.00 0.00 -1.65 3.90 0.00 0.00 -1.55
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Liberty Media Corporation - Liberty Formula One Series A (NASDAQ:FWONA) is showing a much weaker operating profile in the latest quarter compared with the prior year, even though the balance sheet still carries a large cash position and substantial long-term investments.

In Q1 2026, the company posted revenue of $63.6 million and a net loss of $294.1 million. Operating income was negative, and the loss was driven primarily by a very large $358.9 million hit in other income/expense, which overwhelmed the business’s gross profit. This is a sharp reversal from Q4 2025, when the company generated $1.7 billion in net income.

  • The company still had $524.4 million in cash and equivalents at the end of Q1 2026, giving it near-term liquidity.
  • Long-term investments remained significant at $671.9 million, which adds financial flexibility.
  • Gross profit in Q1 2026 was positive at $11.9 million, showing the core revenue stream still covered direct costs.
  • Operating cash flow was helped by $357.3 million in non-cash adjustments, which limited the cash burn from the accounting loss.
  • Compared with Q1 2025, revenue improved from $47.1 million to $63.6 million, indicating modest top-line growth year over year.
  • The latest quarter appears to be highly affected by non-operating items rather than just day-to-day business performance.
  • The company continues to carry goodwill and intangible assets, which are meaningful parts of the asset base and could be sensitive to future impairment risk.
  • Q1 2026 ended with negative total equity of $295.7 million, although the company still has substantial assets and investments.
  • Q1 2026 operating cash flow was negative $8.6 million, compared with positive operating cash flow in several earlier periods.
  • The company recorded a net loss of $294.1 million, versus net income of $173.1 million in Q4 2025 and $204.0 million in Q2 2025.
  • Total current liabilities were $2.16 billion, while current assets were only $670.2 million, pointing to a weak near-term liquidity ratio.
  • Short-term debt was $1.82 billion, which is large relative to current assets and cash flow.
  • Total liabilities of $2.18 billion exceeded total assets of $1.88 billion in Q1 2026, leaving the company with negative equity.

Trend takeaway: Over the last four years of data, FWONA has shown very volatile results, with periods of strong profitability followed by sharp reversals. The most recent quarter stands out for weak earnings, negative operating cash flow, and a highly leveraged balance sheet structure. The company’s cash and investment base provide some cushion, but investors should pay close attention to how quickly earnings normalize and whether debt levels remain manageable.

07/10/26 07:15 PM ETAI Generated. May Contain Errors.

Liberty Media Corporation - Liberty Formula One Series A Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Liberty Media Corporation - Liberty Formula One Series A's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Liberty Media Corporation - Liberty Formula One Series A's net income appears to be on an upward trend, with a most recent value of -$87.13 million in 2025, falling from $0.00 in 2015. The previous period was -$114.08 million in 2024. Find out what analysts predict for Liberty Media Corporation - Liberty Formula One Series A in the coming months.

Liberty Media Corporation - Liberty Formula One Series A's total operating income in 2025 was -$51.73 million, based on the following breakdown:
  • Total Gross Profit: $381.95 million
  • Total Operating Expenses: $433.68 million

Over the last 10 years, Liberty Media Corporation - Liberty Formula One Series A's total revenue changed from $0.00 in 2015 to $381.95 million in 2025, a change of 38,195,100,000.0%.

Liberty Media Corporation - Liberty Formula One Series A's total liabilities were at $1.92 billion at the end of 2025, a 8.7% increase from 2024, and a 83.6% decrease since 2015.

In the past 10 years, Liberty Media Corporation - Liberty Formula One Series A's cash and equivalents has ranged from $0.00 in 2016 to $2.83 billion in 2020, and is currently $545.49 million as of their latest financial filing in 2025.

Over the last 10 years, Liberty Media Corporation - Liberty Formula One Series A's book value per share changed from 32.71 in 2015 to -0.53 in 2025, a change of -101.6%.



Financial statements for NASDAQ:FWONA last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners